31 Mckenzie Crescent, Barrie

$1,099,900
31 Mckenzie Crescent

$1,099,900

New
4d
Detached2-Storey

31 Mckenzie Crescent, Barrie

Total Monthly Obligation $5,476

Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
4d
Score
15
Yield
3.5%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-S14095688
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-30.77 × 128.22 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$7,968.54 (2026)
Parking-4 - Attached
Basement-Apartment, Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-Inground
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Ardagh
Title-Residential Freehold

No agent assigned

There are homes that check the boxes - and then there are homes that offer a lifestyle. Backing onto environmentally protected land in the heart of Barrie, this beautifully updated 2-storey combines exceptional family space, flexible living and a backyard you may never want to leave. Designed for entertaining, the private outdoor retreat features an inground pool, extensive stonework, pergola, dining area and hot tub hookup, all surrounded by greenspace with no homes directly behind. Inside, the maple kitchen opens to the family room and walks out to a newer deck with gas BBQ line - perfect for taking everyday living outdoors. Separate living/dining space, a home office, main-floor laundry and inside entry from the double garage complete the main level. Upstairs are 4 spacious bedrooms, giving everyone room of their own. The fully renovated walkout lower level adds incredible versatility with 2 more bedrooms, a full bath, separate laundry, private entrance and a beautiful kitchen featuring quartz counters, glass tile backsplash and custom cabinetry - ideal for extended family, guests or secondary living. Extensive improvements since 2022 include the lower-level renovation, appliances, backyard landscaping, stonework, pool & pergola, garage door & opener, newer deck, select windows/doors and fresh paint. Add 200-amp service plus gas, water & electrical connections outdoors and the details just keep coming. Close to transit, recreation, shopping and Hwy 400, this is a rare opportunity to enjoy space, privacy and resort-style living without leaving the city. Six bedrooms, multiple living spaces and an unforgettable backyard - this is a home made for living, gathering and making memories.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$879,920
Land Transfer Taxes$18,473
Legal Fees (Est.)
$
Total cash required for closing$239,953

Total Monthly Obligation

$5,476/mo
Mortgage $4,437
Monthly Loss $4,308
Principal$1,168
Interest$3,269
Property Tax$664
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.3%12
10-Year IRR
7.0%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$38,400/yr
NOI
$22,091/yr
Net Cash Flow
-$2,596/mo
Cash Margin
-81.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.3/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 31 Mckenzie Crescent

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.